Flat
SA1
3 beds
2 baths
Ffordd Donaldson, Copper Quarter, Pentrechwyth, Swansea SA1
Wales, Wales · SA1
View property listing
Initial Investment
£61,700First YearProfit From Rental Income
£14,197
↗ 23%After 5 Years
Change In Property Value
£55,186
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,804 | £13,060 | £13,321 | £13,654 | £13,996 | £66,835 |
| Total Expenses | £9,715 | £9,791 | £9,858 | £9,933 | £10,010 | £49,308 |
| Profit Before Tax | £3,089 | £3,269 | £3,463 | £3,721 | £3,986 | £17,528 |
| Profit After Tax | £2,502 | £2,648 | £2,805 | £3,014 | £3,228 | £14,197 |
| Change In Property Value | £6,000 | £10,300 | £12,978 | £13,757 | £12,152 | £55,186 |
| Net Return | £8,502 | £12,948 | £15,783 | £16,771 | £15,380 | £69,384 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 21% | 26% | 27% | 25% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change